[TSH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.13%
YoY- 32.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,017,840 740,316 519,838 280,614 983,654 766,845 506,362 59.07%
PBT 164,485 126,880 50,772 26,208 99,998 65,147 43,324 142.77%
Tax -7,922 -3,865 -10,716 -4,822 -15,577 -11,469 -8,228 -2.48%
NP 156,563 123,015 40,056 21,386 84,421 53,678 35,096 170.25%
-
NP to SH 150,963 120,447 37,175 19,925 77,027 46,026 29,679 194.89%
-
Tax Rate 4.82% 3.05% 21.11% 18.40% 15.58% 17.60% 18.99% -
Total Cost 861,277 617,301 479,782 259,228 899,233 713,167 471,266 49.31%
-
Net Worth 675,039 994,550 924,290 905,461 873,903 852,096 870,037 -15.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 29,952 - - - 20,605 - - -
Div Payout % 19.84% - - - 26.75% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 675,039 994,550 924,290 905,461 873,903 852,096 870,037 -15.52%
NOSH 855,779 841,698 833,520 833,681 824,204 820,427 819,861 2.89%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.38% 16.62% 7.71% 7.62% 8.58% 7.00% 6.93% -
ROE 22.36% 12.11% 4.02% 2.20% 8.81% 5.40% 3.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.94 87.96 62.37 33.66 119.35 93.47 61.76 54.60%
EPS 11.58 14.31 4.46 2.39 9.34 5.61 3.62 116.64%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.7888 1.1816 1.1089 1.0861 1.0603 1.0386 1.0612 -17.89%
Adjusted Per Share Value based on latest NOSH - 833,681
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.66 53.58 37.62 20.31 71.19 55.50 36.65 59.05%
EPS 10.93 8.72 2.69 1.44 5.57 3.33 2.15 194.78%
DPS 2.17 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.4885 0.7197 0.6689 0.6553 0.6324 0.6167 0.6296 -15.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.01 2.42 2.40 2.19 2.17 2.20 2.46 -
P/RPS 2.53 2.75 3.85 6.51 1.82 2.35 3.98 -26.00%
P/EPS 17.06 16.91 53.81 91.63 23.22 39.22 67.96 -60.10%
EY 5.86 5.91 1.86 1.09 4.31 2.55 1.47 150.78%
DY 1.16 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 3.82 2.05 2.16 2.02 2.05 2.12 2.32 39.31%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 22/08/12 -
Price 3.00 2.73 2.29 2.21 2.10 2.24 2.59 -
P/RPS 2.52 3.10 3.67 6.57 1.76 2.40 4.19 -28.68%
P/EPS 17.01 19.08 51.35 92.47 22.47 39.93 71.55 -61.52%
EY 5.88 5.24 1.95 1.08 4.45 2.50 1.40 159.63%
DY 1.17 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 3.80 2.31 2.07 2.03 1.98 2.16 2.44 34.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment